You are a conservative investor who is considering investing in “Fly Away Films”, a small film company. You like the intrinsic valuation approach and want to calculate Fly Away Films’ weighted average cost of capital and then perform a discounted cash flow analysis. You note that the equity market risk premium is 5.8%. The risk free rate is 2.5% and the tax rate is 35%. You feel that Fly Away Films is riskier than the CAPM would indicate due to its small size and believe it has a size risk premium of 1.2%. You have the following information about Fly Away Films: • Bonds: Fly Away Films has two bonds as outlined below: o Bond One: six year maturity, $1,000 face value semi-annual coupon bond with a coupon of 1.73% and a yield to maturity of 4.23%. Fly Away Films has 25,637 of these bonds outstanding. o Bond Two: is a coupon bond that pays annually and has nine years to maturity. The coupon rate is 2.75%, its yield to maturity is 4.78% and its face value of $1,000. Fly Away Films has 7,864 of these bonds outstanding. • Equity: Fly Away Films has 4,125,876 common shares outstanding and its stock price is $3.56. Fly Away Films’ beta is 3.1 and its Shareholder’s Equity from the balance sheet is $9.3mm. • Unlevered Free Cash Flow as per the following table: LFY + 1 = $5,500,000 LFY + 2 = $6,250,000 LFY + 3 = $6,750,000 LFY + 4 = $7,298,000 LFY + 5 = $7,854,000 a) Calculate Fly Away Films’ weighted average cost of capital. Please show all your work and round to at least 2 decimal points. b) Perform a discounted cash flow analysis to determine what the intrinsic value of Fly Away Films is on a per share basis. Use the above 5 years of unlevered free cash flow projections and the perpetuity growth rate method to calculate the company’s terminal value. You believe Fly Away Films will grow into perpetuity at a 1.25% growth rate. You note that Fly Away Films has cash of $1,465,264.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

You are a conservative investor who is considering investing in “Fly Away Films”, a small film company. You like the intrinsic valuation approach and want to calculate Fly Away Films’ weighted average cost of capital and then perform a discounted cash flow analysis. You note that the equity market risk premium is 5.8%. The risk free rate is 2.5% and the tax rate is 35%. You feel that Fly Away Films is riskier than the CAPM would indicate due to its small size and believe it has a size risk premium of 1.2%. You have the following information about Fly Away Films: • Bonds: Fly Away Films has two bonds as outlined below: o Bond One: six year maturity, $1,000 face value semi-annual coupon bond with a coupon of 1.73% and a yield to maturity of 4.23%. Fly Away Films has 25,637 of these bonds outstanding. o Bond Two: is a coupon bond that pays annually and has nine years to maturity. The coupon rate is 2.75%, its yield to maturity is 4.78% and its face value of $1,000. Fly Away Films has 7,864 of these bonds outstanding. • Equity: Fly Away Films has 4,125,876 common shares outstanding and its stock price is $3.56. Fly Away Films’ beta is 3.1 and its Shareholder’s Equity from the balance sheet is $9.3mm. • Unlevered Free Cash Flow as per the following table:

LFY + 1 = $5,500,000

LFY + 2 = $6,250,000

LFY + 3 = $6,750,000

LFY + 4 = $7,298,000

LFY + 5 = $7,854,000

a) Calculate Fly Away Films’ weighted average cost of capital. Please show all your work and round to at least 2 decimal points.

b) Perform a discounted cash flow analysis to determine what the intrinsic value of Fly Away Films is on a per share basis. Use the above 5 years of unlevered free cash flow projections and the perpetuity growth rate method to calculate the company’s terminal value. You believe Fly Away Films will grow into perpetuity at a 1.25% growth rate. You note that Fly Away Films has cash of $1,465,264.

Expert Solution
steps

Step by step

Solved in 4 steps with 12 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education